Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.43% first-year return on $256k initial cash invested.
-16.43%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$5,673
Rent
-$3,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1131k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$256k
Downpayment
20%
$226k
Closing costs
1%
$11,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,673
Total Expenses
$9,172
Mortgage P&I
99%
$5,634
Property Taxes
21%
$1,192
Home Insurance
7%
$402
HOA
0%
$15
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$624